EX-99.1 2 tm2414175d2_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

ACCELERATE DIAGNOSTICS, INC.

CONDENSED CONSOLIDATED

BALANCE SHEETS

Unaudited

(in thousands, except share data)

 

   March 31,   December 31, 
   2024   2023 
ASSETS
Current assets:          
Cash and cash equivalents  $14,606   $12,138 
Investments   1,145    1,081 
Trade accounts receivable   2,217    2,622 
Inventory   3,249    3,310 
Prepaid expenses   1,068    380 
Purchase obligation put option asset       3,419 
Other current assets   1,848    1,516 
Total current assets   24,133    24,466 
Property and equipment, net   3,197    2,389 
Finance lease assets, net   1,225    1,518 
Operating lease right of use assets, net   957    1,177 
Other non-current assets   1,210    1,816 
Total assets  $30,722   $31,366 
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities:          
Accounts payable  $5,108   $4,796 
Accrued liabilities   3,351    3,243 
Accrued interest   1,014    164 
Deferred revenue and income, current   1,272    1,545 
Current portion of convertible notes   726    726 
Common warrant liability   3,035     
Finance lease, current   685    583 
Operating lease, current   940    977 
Total current liabilities   16,131    12,034 
Finance lease, non-current   81    262 
Operating lease, non-current   328    570 
Deferred income, non-current   1,110    1,122 
Other non-current liabilities   1,197    1,164 
Convertible notes, non-current   37,655    36,102 
Total liabilities  $56,502   $51,254 
           
Commitments and contingencies          
           
Stockholders’ deficit:          
Preferred shares, $0.001 par value;          
5,000,000 preferred shares authorized and no shares issued or outstanding as of March 31, 2024 and December 31, 2023        
Common stock, $0.001 par value;          
450,000,000 common shares authorized with 21,811,706 shares issued and outstanding on March 31, 2024 and 14,569,500 shares issued and outstanding on December 31, 2023   21    14 
Contributed capital   702,971    694,634 
Treasury stock   (45,067)   (45,067)
Accumulated deficit   (683,087)   (668,857)
Accumulated other comprehensive loss   (618)   (612)
Total stockholders’ deficit   (25,780)   (19,888)
Total liabilities and stockholders’ deficit  $30,722   $31,366 

 

 

 

 

ACCELERATE DIAGNOSTICS, INC.

CONDENSED CONSOLIDATED

STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

Unaudited

(in thousands, except per share data)

   Three Months Ended 
   March 31,   March 31, 
   2024   2023 
Net sales  $2,921   $2,812 
           
Cost of sales   2,198    1,801 
Gross profit   723    1,011 
           
Costs and expenses:          
Research and development   5,173    6,968 
Sales, general and administrative   5,706    10,105 
Total costs and expenses   10,879    17,073 
           
Loss from operations   (10,156)   (16,062)
           
Other income (expense):          
Interest expense   (2,450)   (418)
Interest expense related party       (1,013)
Loss on fair value instruments   (1,216)    
Foreign currency exchange gain   19    233 
Interest income   200    420 
Other (expense) income, net   (627)   45 
Total other expense, net   (4,074)   (733)
           
Net loss before income taxes   (14,230)   (16,795)
Provision for income taxes        
Net loss  $(14,230)  $(16,795)
           
Basic and diluted net loss per share  $(0.74)  $(1.71)
Weighted average shares outstanding   19,216    9,830 
           
Other comprehensive loss:          
Net loss  $(14,230)  $(16,795)
Net unrealized loss on debt securities available-for-sale       24 
Foreign currency translation adjustment   (6)   (255)
Comprehensive loss  $(14,236)  $(17,026)

 

 

 

 

ACCELERATE DIAGNOSTICS, INC.

CONDENSED CONSOLIDATED

STATEMENTS OF CASH FLOWS

Unaudited

(in thousands)

 

   Three Months Ended 
   March 31,   March 31, 
   2024   2023 
Cash flows from operating activities:          
Net loss   (14,230)   (16,795)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization   858    802 
Provision for bad debts   19     
Equity-based compensation   1,297    555 
Amortization of debt discount and issuance costs   1,596    182 
Amortization of debt discount related-party       572 
Loss on disposal of property and equipment   71    11 
Unrealized gain on equity investments   (53)   (50)
Units offering issuance cost   680     
Loss on fair value adjustments   1,216     
(Increase) decrease in assets:          
Contributions to deferred compensation plan   (11)    
Accounts receivable   386    (11)
Inventory   (85)   (140)
Prepaid expense and other   (448)   (239)
Increase (decrease) in liabilities:          
Accounts payable   312    (977)
Accrued liabilities and other   (658)   1,945 
Accrued interest   850    235 
Accrued interest due to related-party       441 
Deferred revenue and income   (285)   (79)
Deferred compensation   33    181 
Net cash used in operating activities   (8,452)   (13,367)
           
Cash flows from investing activities:          
Purchases of equipment   (513)   (12)
Maturities of marketable securities       8,221 
Net cash (used in) provided by investing activities   (513)   8,209 
           
Cash flows from financing activities:          
Proceeds from issuance of Units to related party   2,050     
Proceeds from issuance of Units   10,232     
Units offering issuance cost   (764)    
Payments on finance leases   (79)   (77)
Net cash provided by financing activities   11,439    (77)
           
Effect of exchange rate on cash   (6)   (262)
           
(Decrease) increase in cash and cash equivalents   2,468    (5,497)
Cash and cash equivalents, beginning of period   12,138    34,905 
Cash and cash equivalents, end of period  $14,606   $29,408 

 

 

 

 

ACCELERATE DIAGNOSTICS, INC.

CONDENSED CONSOLIDATED

STATEMENTS OF CASH FLOWS (CONTINUED)

Unaudited

(in thousands)

 

   Three Months Ended 
   March 31,   March 31, 
   2024   2023 
Non-cash investing activities:          
Net transfer of instruments from inventory to property and equipment  $127   $71 
Non-cash financing activities:          

Net transfer of instruments from inventory to property and equipment

  $43   $0 
Accrued units offering issuance cost  $473   $0 
Supplemental cash flow information:          
Interest paid  $10   $0 

 

See accompanying notes to condensed consolidated financial statements.